Please wait

 

LOGO

Flowserve Corporation Reports Third Quarter 2025 Results

3D Growth Strategy and Flowserve Business System Deliver Strong Q3 Performance; Increases Full-Year Earnings Guidance

DALLAS, October 28, 2025 – Flowserve Corporation (NYSE: FLS), a leading provider of flow control products and services for the global infrastructure markets, reported its financial results for the third quarter ended September 30, 2025.

Highlights:

 

   

Third quarter bookings of $1.2 billion, including 6% growth in aftermarket bookings to over $650 million

 

   

Power bookings increased 23% year-over-year, with $140 million in nuclear awards during the third quarter

 

   

Gross margin and adjusted1 gross margin2 of 32.4% and 34.8%, respectively, increased 90 and 240 basis points versus the prior year period

 

   

Operating margin of 6.7% decreased 240 basis points and adjusted operating margin3 of 14.8% expanded 370 basis points compared to last year

 

   

Reported and Adjusted Earnings Per Share (EPS)4 of $1.67 and $0.90, respectively. Reported EPS includes adjusted items of 77 cents, comprised of a merger termination payment and discrete tax items, among other items

 

   

$402 million cash from operations driven by earnings improvement and merger termination payment, with $173 million of cash returned to shareholders through dividends and share repurchases

 

   

Increased full-year 2025 Adjusted EPS guidance from $3.25-$3.40 to $3.40-$3.50, an increase of more than 30% at the midpoint of the range versus last year

 

   

Announced transaction to divest legacy asbestos liabilities, allowing Company to focus capital allocation priorities on growth and value enhancing opportunities

Management Commentary:

“Flowserve delivered another quarter of exceptional performance highlighted by strong revenue growth, significant margin and earnings expansion, and robust cash generation. This performance enabled us to repurchase over $140 million shares during the quarter. Consistent execution of our strategy has enabled us to maintain momentum, led by the strength of our aftermarket franchise and a resurgent Power and Nuclear end market fueled by growth of AI, increasing data center development, and broader electrification trends. We remain focused on leveraging the Flowserve Business System and our 80/20 initiatives to accelerate margin expansion, deliver outsized growth, and execute with excellence,” said Scott Rowe, Flowserve’s President and Chief Executive Officer.

Rowe continued, “Following three consecutive quarters of strong execution and performance, we are increasing our full-year earnings outlook. Our revised outlook represents a substantial year-over-year improvement, reinforces our confidence in the trajectory of the business, and marks an important step toward achieving our long-term targets and delivering sustained value for our shareholders.”


Key Figures:

 

(dollars in millions, except per share)

   2025 Q3     2024 Q3     Change    YTD 2025     YTD 2024     Change

Backlog

   $ 2,896.1     $ 2,783.8     4.0%    $ 2,896.1     $ 2,783.8     4.0%
  

 

 

   

 

 

   

 

  

 

 

   

 

 

   

 

Bookings

   $ 1,213.0     $ 1,203.6     0.8%    $ 3,511.2     $ 3,487.2     0.7%

Original Equipment

   $ 559.9     $ 589.0     (4.9%)    $ 1,548.9     $ 1,682.9     (8.0%)

Aftermarket

   $ 653.1     $ 614.6     6.3%    $ 1,962.3     $ 1,804.3     8.8%
  

 

 

   

 

 

   

 

  

 

 

   

 

 

   

 

Sales5

   $ 1,174.4     $ 1,133.1     3.6%    $ 3,507.1     $ 3,377.5     3.8%

Organic

       (30 bps)        90 bps

Acquisitions

       260 bps        280 bps

Foreign Exchange

       130 bps        10 bps
      

 

      

 

Operating Margin

     6.7     9.1   (240) bps      10.2     10.0   20 bps

Adjusted Operating Margin

     14.8     11.1   370 bps      14.1     11.5   260 bps

Earnings Per Share

   $ 1.67     $ 0.44     279.5%    $ 2.85     $ 1.55     83.9%

Adjusted Earnings Per Share

   $ 0.90     $ 0.62     45.2%    $ 2.53     $ 1.93     31.1%
  

 

 

   

 

 

   

 

  

 

 

   

 

 

   

 

Cash From Operations

   $ 401.8     $ 178.5     $223.3    $ 506.1     $ 228.0     $278.1

2025 Guidance:

The Company updated its full-year 2025 guidance, including increasing its Adjusted EPS target range. The guidance range reflects tariff rates in place as of today.

 

     Prior Range    Current Range

Organic sales growth

   +3% to +4%    ~ 2%

Impact from acquisitions

   Approx. +200 bps    Approx. +200 bps

Impact from foreign exchange translation

   Approx. 0 bps    Approx. 50 bps
  

 

  

 

Total sales growth

   +5% to +6%    +4% to +5%
  

 

  

 

Adjusted EPS

   $3.25 to $3.40    $3.40 to $3.50

Net interest expense

   Approx. $70 million    Approx. $70 million

Adjusted tax rate

   Approx. 20%    Approx. 20%

Capital expenditures

   $80 to $90 million    Approx. $75 million

Divestment of Legacy Asbestos Liabilities:

In a separate press release today, the Company also announced it had reached an agreement to divest of its legacy asbestos liabilities. The transaction allows the Company to focus on allocating capital to growth enhancing opportunities.

 

2


Webcast and Conference Call Instructions:

Flowserve will host its conference call to discuss third quarter results on Wednesday, October 29, at 10:00 a.m. Eastern Time. The call can be accessed by shareholders and other interested parties on Flowserve’s Investors page.

Footnotes (pages 1-2)

 

1

See Consolidated Reconciliation of Non-GAAP Financial Measures to the Most Directly Comparable GAAP Financial Measure (unaudited) and Segment Reconciliation of Non-GAAP Financial Measures to the Most Directly Comparable GAAP Financial Measure (unaudited) tables for a detailed reconciliation of reported results to adjusted measures.

2

Adjusted gross margin is calculated by dividing adjusted gross profit by sales. Adjusted gross profit is derived by excluding the adjusted items.

3

Adjusted operating margin is calculated by dividing adjusted operating income by sales. Adjusted operating income is derived by excluding the adjusted items.

4

Adjusted 2025 EPS excludes potential realignment expenses, below-the-line foreign currency effects, actuarial-determined assessments of certain long-term liabilities and certain other discrete items which may arise during the year and utilizes foreign exchange rates of the prior 30-day period and approximately 131 million fully diluted shares.

5

Organic is defined as the change in Sales, as defined by U.S. GAAP, excluding the impacts of currency translation and acquisitions. The impact of currency translation is calculated by translating current year results on a monthly basis at prior year exchange rates for the same period.

 

3


CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

     Three Months Ended September 30,  
(Amounts in thousands, except per share data)    2025     2024  

Sales

   $  1,174,434     $  1,133,087  

Cost of sales

     (794,148     (776,020
  

 

 

   

 

 

 

Gross profit

     380,286       357,067  

Selling, general and administrative expense

     (305,152     (259,025

Net earnings from affiliates

     4,138       5,150  
  

 

 

   

 

 

 

Operating income

     79,272       103,192  

Interest expense

     (18,738     (16,587

Interest income

     792       1,403  

Other income (expense), net

     256,220       (5,920
  

 

 

   

 

 

 

Earnings before income taxes

     317,546       82,088  

Provision for income taxes

     (93,688     (18,739
  

 

 

   

 

 

 

Net earnings, including noncontrolling interests

     223,858       63,349  

Less: Net earnings attributable to noncontrolling interests

     (4,276     (4,967
  

 

 

   

 

 

 

Net earnings attributable to Flowserve Corporation

   $ 219,582     $ 58,382  
  

 

 

   

 

 

 

Net earnings per share attributable to Flowserve Corporation common shareholders:

    

Basic

   $ 1.69     $ 0.44  

Diluted

     1.67       0.44  

Weighted average shares – basic

     130,315       131,395  

Weighted average shares – diluted

     131,235       132,247  


Consolidated Reconciliation of Non-GAAP Financial Measures to the Most Directly Comparable GAAP Financial Measure (Unaudited)

(Amounts in thousands, except per share data)

 

Three Months Ended September 30,
2025

   Gross
Profit
    Selling,
General &
Administrative
Expense
    Operating
Income
    Other
Income
(Expense),
Net
    Provision For
(Benefit From)
Income Taxes
    Net
Earnings
(Loss)
    Effective
Tax
Rate
    Diluted
EPS
 

Reported

   $ 380,286     $ 305,152     $ 79,272     $ 256,220     $ 93,688     $ 219,582       29.5     1.67  

Reported as a percent of sales

     32.4     26.0     6.7     21.8     8.0     18.7    

Realignment charges (a)

     25,481       (4,571     30,052       —        6,907       23,145       23.0     0.18  

Acquisition related (b)

     9       (4,243     4,252       —        1,000       3,252       23.5     0.02  

Purchase accounting step-up and intangible asset amortization (c)

     2,625       (1,300     3,925       —        1,182       2,743       30.1     0.02  

Discrete items (d)(e)(f)

     31       (30,351     30,382       1,500       7,499       24,383       23.5     0.19  

Merger transaction costs (g)

     —        (25,682     25,682       —        5,885       19,797       22.9     0.15  

Merger termination payment (h)

     —        —        —        (266,000     (60,957     (205,043     22.9     (1.56

Discrete tax items (i)

     —        —        —        —        (24,860     24,860       0.0     0.19  

Below-the-line foreign exchange impacts (j)

     —        —        —        5,401       622       4,779       11.5     0.04  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted

   $  408,432     $  239,005     $  173,565     $ (2,879   $ 30,966     $ 117,498       20.3     0.90  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted as a percent of sales

     34.8     20.4     14.8     -0.2     2.6     10.0    

Note: Amounts may not calculate due to rounding

 

(a)

Charges represent realignment costs incurred as a result of realignment programs of which $2,300 is non-cash.

 

(b)

Charge represents acquisition and integration related costs associated with the MOGAS acquisition. 

 

(c)

Charge represents amortization of acquisition related intangible assets associated with the MOGAS acquisition.

 

(d)

Charge represents non-cash share-based compensation expense associated with a one-time discretionary restricted stock grant, subject to three-year cliff vesting, provided to certain employees in conjunction with the freeze of our US Qualified pension plan. 

 

(e)

Charge of $1,500 represents a non-cash pension settlement accounting loss incurred in conjunction with the freeze of our US Qualified pension plan. 

 

(f)

Charge of $30,100 represents the Q3 2025 non-cash adjustment to our estimated liability for incurred by not reported asbestos claims based on an annual actuarial study.

 

(g)

Charge represents transaction costs incurred associated with the terminated Chart Industries merger.

 

(h)

Amount represents the Chart Industries merger termination fee paid to Flowserve.

 

(i)

Amount represents a one-time tax charge related to enactment of the One Big Beautiful Bill Act during Q3 2025.

 

(j)

Below-the-line foreign exchange impacts represent the remeasurement of foreign exchange derivative contracts as well as the remeasurement of assets and liabilities that are denominated in a currency other than a site’s respective functional currency.

 

Three Months Ended September 30, 2024

   Gross
Profit
    Selling,
General &
Administrative
Expense
    Operating
Income
    Other
Income
(Expense),
Net
    Provision For
(Benefit From)
Income Taxes
    Net
Earnings
(Loss)
    Effective
Tax
Rate
    Diluted
EPS
 

Reported

   $ 357,067     $ 259,025     $ 103,192     $  (5,920   $  18,739     $  58,382       22.8     0.44  

Reported as a percent of sales

     31.5     22.9     9.1     -0.5     1.7     5.2    

Realignment charges (a)

     6,813       (2,142     8,955       —        (246     9,201       -2.7     0.07  

Discrete items (b)(c)

     2,700       (9,500     12,200       —        2,869       9,331       23.5     0.07  

Acquisition related (d)

     —        (1,694     1,694       —        399       1,295       23.6     0.01  

Below-the-line foreign exchange impacts (e)

     —        —        —        3,184       (467     3,651       -14.8     0.03  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted

   $  366,580     $  245,689     $  126,041     $  (2,736   $ 21,294     $ 81,860       19.7     0.62  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted as a percent of sales

     32.4     21.7     11.1     -0.2     1.9     7.2    

Note: Amounts may not calculate due to rounding

 

(a)

Charges represent realignment costs incurred as a result of realignment programs of which $5,100 is non-cash.

 

(b)

Charge represents a one-time $5,000 discretionary cash transition benefit provided to certain employees in conjunction with the freeze of our US Qualified pension plan.

 

(c)

Charge represents the $7,200 strategic acquisition of intellectual property related to certain liquefied natural gas technology.

 

(d)

Charge represents acquisition-related costs associated with the MOGAS acquisition.

 

(e)

Below-the-line foreign exchange impacts represent the remeasurement of foreign exchange derivative contracts as well as the remeasurement of assets and liabilities that are denominated in a currency other than a site’s respective functional currency.


SEGMENT INFORMATION

(Unaudited)

 

FLOWSERVE PUMPS DIVISION    Three Months Ended
September 30,
 
(Amounts in millions, except percentages)    2025     2024  

Bookings

   $  819.5     $  886.6  

Sales

     800.3       782.1  

Gross profit

     265.8       253.2  

Gross profit margin

     33.2     32.4

SG&A

     135.0       149.1  

Segment operating income

     134.9       109.3  

Segment operating income as a percentage of sales

     16.9     14.0
FLOW CONTROL DIVISION    Three Months Ended
September 30,
 
(Amounts in millions, except percentages)    2025     2024  

Bookings

   $ 396.1     $ 318.4  

Sales

     377.4       353.1  

Gross profit

     114.2       106.5  

Gross profit margin

     30.3     30.2

SG&A

     67.8       59.8  

Segment operating income

     46.4       46.7  

Segment operating income as a percentage of sales

     12.3     13.2


Segment Reconciliation of Non-GAAP Financial Measures to the Most Directly Comparable GAAP Financial Measure (Unaudited)

(Amounts in thousands)

Flowserve Pumps Division

 

Three Months Ended
September 30, 2025

   Gross
Profit
    Selling,
General &
Administrative
Expense
    Operating
Income
 

Reported

   $  265,776     $  135,046     $  134,869  

Reported as a percent of sales

     33.2     16.9     16.9

Realignment charges (a)

     21,628       (88     21,716  

Discrete items (b)

     24       (63     87  
  

 

 

   

 

 

   

 

 

 

Adjusted

   $ 287,428     $ 134,895     $ 156,672  
  

 

 

   

 

 

   

 

 

 

Adjusted as a percent of sales

     35.9     16.9     19.6
Flow Control Division

 

Three Months Ended
September 30, 2025

   Gross
Profit
    Selling,
General &
Administrative
Expense
    Operating
Income
 

Reported

   $ 114,250     $ 67,810     $ 46,440  

Reported as a percent of sales

     30.3     18.0     12.3

Realignment charges (a)

     4,386       (2,395     6,781  

Acquisition related (c)

     9       (4,243     4,252  

Purchase accounting step-up and intangible asset amortization (d)

     2,625       (1,300     3,925  

Discrete items (b)

     5       (45     50  
  

 

 

   

 

 

   

 

 

 

Adjusted

   $ 121,275     $ 59,827     $ 61,448  
  

 

 

   

 

 

   

 

 

 

Adjusted as a percent of sales

     32.1     15.9     16.3

Note: Amounts may not calculate due to rounding

 

(a)

Charges represent realignment costs incurred as a result of realignment programs of which $2,300 is non-cash.

 

(b)

Charge represents non-cash share-based compensation expense associated with a one-time discretionary restricted stock grant, subject to three-year cliff vesting, provided to certain employees in conjunction with the freeze of our US Qualified pension plan. 

 

(c)

Charge represents acquisition and integration-related costs associated with the MOGAS acquisition. 

 

(d)

Charge represents amortization of acquisition related intangible assets associated with the MOGAS acquisition.

Three Months Ended
September 30, 2024

   Gross
Profit
    Selling,
General &
Administrative
Expense
    Operating
Income
 

Reported

   $  253,185     $  149,060     $  109,274  

Reported as a percent of sales

     32.4     19.1     14.0

Realignment charges (a)

     8,415       (716     9,131  

Discrete items (b)(c)

     1,700       (8,000     9,700  
  

 

 

   

 

 

   

 

 

 

Adjusted

   $ 263,300     $ 140,344     $ 128,105  
  

 

 

   

 

 

   

 

 

 

Adjusted as a percent of sales

     33.7     17.9     16.4

      

Three Months Ended
September 30, 2024

   Gross
Profit
    Selling,
General &
Administrative
Expense
    Operating
Income
 

Reported

   $ 106,503     $ 59,790     $ 46,713  

Reported as a percent of sales

     30.2     16.9     13.2

Realignment charges (a)

     (1,590     (1,379     (211

Discrete items (b)

     800       (400     1,200  

Acquisition related (d)

     —        (1,694     1,694  
  

 

 

   

 

 

   

 

 

 

Adjusted

   $ 105,713     $ 56,317     $ 49,396  
  

 

 

   

 

 

   

 

 

 

Adjusted as a percent of sales

     29.9     15.9     14.0

Note: Amounts may not calculate due to rounding

 

(a)

Charges represent realignment costs incurred as a result of realignment programs of which $5,100 is non-cash.

 

(b)

Charge represents a one-time $3,700 discretionary cash transition benefit provided to certain employees in conjunction with the freeze of our US Qualified pension plan.

 

(c)

Charge represents the $7,200 strategic acquisition of intellectual property related to certain liquefied natural gas technology.

 

(d)

Charge represents acquisition-related costs associated with the MOGAS acquisition.

 


CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

 

     Nine Months Ended September 30,  
(Amounts in thousands, except per share data)    2025     2024  

Sales

   $ 3,507,069     $ 3,377,458  

Cost of sales

     (2,350,867     (2,315,326
  

 

 

   

 

 

 

Gross profit

     1,156,202       1,062,132  

Selling, general and administrative expense

     (814,237     (726,070

Loss on sale of business

           (12,981

Net earnings from affiliates

     15,786       14,494  
  

 

 

   

 

 

 

Operating income

     357,751       337,575  

Interest expense

     (58,166     (48,820

Interest income

     5,063       3,746  

Other income (expense), net

     213,958       (12,057
  

 

 

   

 

 

 

Earnings before income taxes

     518,606       280,444  

Provision for income taxes

     (127,067     (62,728
  

 

 

   

 

 

 

Net earnings, including noncontrolling interests

     391,539       217,716  

Less: Net earnings attributable to noncontrolling interests

     (16,298     (12,498
  

 

 

   

 

 

 

Net earnings attributable to Flowserve Corporation

   $ 375,241     $ 205,218  
  

 

 

   

 

 

 

Net earnings per share attributable to Flowserve Corporation common shareholders:

    

Basic

   $ 2.87     $ 1.56  

Diluted

     2.85       1.55  

Weighted average shares – basic

     130,910       131,520  

Weighted average shares – diluted

     131,836       132,343  


Consolidated Reconciliation of Non-GAAP Financial Measures to the Most Directly Comparable GAAP Financial Measure (Unaudited)

(Amounts in thousands, except per share data)

 

Nine Months Ended September 30, 2025

   Gross
Profit
    Selling,
General &

Administrative
Expense
    Operating
Income
    Other
Income
(Expense),
Net
    Provision For
(Benefit From)
Income Taxes
    Net
Earnings
(Loss)
    Effective
Tax
Rate
    Diluted
EPS
 

Reported

   $ 1,156,202     $ 814,237     $ 357,751     $ 213,958     $ 127,067     $ 375,241       24.5     2.85  

Reported as a percent of sales

     33.0 %      23.2 %      10.2 %      6.1 %      3.6 %      10.7 %     

Realignment charges (a)

     40,600       (1,481     42,081       —        10,096       31,985       24.0     0.24  

Acquisition related (b)

     761       (8,714     9,475       —        2,228       7,247       23.5     0.05  

Purchase accounting step-up and intangible asset amortization (c)

     8,742       (3,900     12,642       —        3,729       8,913       29.5     0.07  

Discrete items (d)(e)(f)

     106       (31,116     31,222       4,500       8,403       27,319       23.5     0.21  

Merger transaction costs (g)

     —        (41,197     41,197       —        9,534       31,663       23.1     0.24  

Merger termination payment (h)

     —        —        —        (266,000     (60,957     (205,043     22.9     (1.56

Discrete tax items (i)

     —        —        —        —        (24,860     24,860       0.0     0.19  

Below-the-line foreign exchange impacts (j)

     —        —        —        36,797       5,977       30,820       16.2     0.23  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted

   $ 1,206,411     $ 727,829     $ 494,368     $ (10,745   $ 81,217     $ 333,005       18.9     2.53  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted as a percent of sales

     34.4 %      20.8 %      14.1 %      -0.3 %      2.3 %      9.5 %     

Note: Amounts may not calculate due to rounding

 

(a)

Charges represent realignment costs incurred as a result of realignment programs of which $5,300 is non-cash.

(b)

Charge represents acquisition and integration related costs associated with the MOGAS acquisition.

(c)

Charge represents amortization of step-up in value of acquired inventories and acquisition related intangible assets associated with the MOGAS acquisition.

(d)

Charge represents non-cash share-based compensation expense associated with a one-time discretionary restricted stock grant, subject to three-year cliff vesting, provided to certain employees in conjunction with the freeze of our US Qualified pension plan.

(e)

Charge of $4,500 represents a non-cash pension settlement accounting loss incurred in conjunction with the freeze of our US Qualified pension plan.

(f)

Charge of $30,100 represents the Q3 2025 non-cash adjustment to our estimated liability for incurred by not reported asbestos claims based on an annual actuarial study.

(g)

Charge represents transaction costs incurred associated with the terminated Chart Industries merger.

(h)

Amount represents the Chart Industries merger termination fee paid to Flowserve.

(i)

Amount represents a one-time tax charge related to enactment of the One Big Beautiful Bill Act during Q3 2025.

(j)

Below-the-line foreign exchange impacts represent the remeasurement of foreign exchange derivative contracts as well as the remeasurement of assets and liabilities that are denominated in a currency other than a site’s respective functional currency.

 

Nine Months Ended
September 30, 2024

   Gross
Profit
    Selling,
General &
Administrative
Expense
    Loss on
Sale of
Business
    Operating
Income
    Other Income
(Expense), Net
    Provision For
(Benefit From)
Income Taxes
    Net
Earnings
(Loss)
    Effective
Tax Rate
    Diluted
EPS
 

Reported

   $ 1,062,132     $ 726,070     $ 12,981     $ 337,575     $ (12,057   $ 62,728     $ 205,218       22.4     1.55  

Reported as a percent of sales

     31.4     21.5     0.4     10.0     -0.4     1.9     6.1    

Realignment charges (a)

     20,007       (3,369     (12,981     36,357       —        2,035       34,322       5.6     0.26  

Discrete items (b)(c)(d)

     2,700       (7,500     —        10,200       —        2,869       7,331       28.1     0.06  

Acquisition related (e)

     —        (2,794     —        2,794       —        658       2,136       23.6     0.02  

Discrete asset write-downs (f)(g)

     —        (1,795     —        1,795       3,567       1,342       4,020       25.0     0.03  

Below-the-line foreign exchange impacts (h)

     —        —        —        —        2,068       (489     2,557       -23.6     0.02  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted

   $ 1,084,839     $ 710,612     $ —      $ 388,721     $ (6,422   $ 69,143     $ 255,584       20.5     1.93  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted as a percent of sales

     32.1     21.0     0.0     11.5     -0.2     2.0     7.6    

Note: Amounts may not calculate due to rounding

 

(a)

Charges represent realignment costs incurred as a result of realignment programs of which $25,100 is non-cash.

 

(b)

Charge represents a reduction to reserves of $2,000 associated with our ongoing financial exposure in Russia that were adjusted for Non-GAAP measures when established in 2022.

 

(c)

Charge represents a one-time $5,000 discretionary cash transition benefit provided to certain employees in conjunction with the freeze of our US Qualified pension plan.

 

(d)

Charge represents the $7,200 strategic acquisition of intellectual property related to certain liquefied natural gas technology.

 

(e)

Charge represents acquisition-related costs associated with the MOGAS acquisition.

 

(f)

Charge represents a $1,795 non-cash write-down of a software asset.

 

(g)

Charge represents a $3,567 non-cash write-down of a debt investment.

 

(h)

Below-the-line foreign exchange impacts represent the remeasurement of foreign exchange derivative contracts as well as the remeasurement of assets and liabilities that are denominated in a currency other than a site’s respective functional currency.


SEGMENT INFORMATION

(Unaudited)

 

FLOWSERVE PUMPS DIVISION    Nine Months Ended September 30,  
(Amounts in millions, except percentages)    2025     2024  

Bookings

   $ 2,394.8     $ 2,488.6  

Sales

     2,402.4       2,363.7  

Gross profit

     833.5       761.3  

Gross profit margin

     34.7     32.2

SG&A

     415.1       424.8  

Segment operating income

     434.1       351.1  

Segment operating income as a percentage of sales

     18.1     14.9
FLOW CONTROL DIVISION    Nine Months Ended September 30,  
(Amounts in millions, except percentages)    2025     2024  

Bookings

   $ 1,126.1     $ 1,008.3  

Sales

     1,112.9       1,021.4  

Gross profit

     322.1       305.5  

Gross profit margin

     28.9     29.9

SG&A

     206.4       178.8  

Loss on sale of business

     —        (13.0

Segment operating income

     115.7       113.7  

Segment operating income as a percentage of sales

     10.4     11.1


Segment Reconciliation of Non-GAAP Financial Measures to the Most Directly Comparable GAAP Financial Measure (Unaudited)

(Amounts in thousands)

Flowserve Pumps Division

 

Nine Months Ended
September 30, 2025

   Gross
Profit
    Selling,
General &
Administrative
Expense
    Operating
Income
 

Reported

   $ 833,467     $ 415,126     $ 434,128  

Reported as a percent of sales

     34.7     17.3     18.1

Realignment charges (a)

     26,495       (840     27,335  

Discrete items (b)

     87       (287     374  
  

 

 

   

 

 

   

 

 

 

Adjusted

   $  860,049     $  413,999     $  461,837  
  

 

 

   

 

 

   

 

 

 

Adjusted as a percent of sales

     35.8     17.2     19.2

Flow Control Division

 

Nine Months Ended
September 30, 2025

   Gross
Profit
    Selling,
General &
Administrative
Expense
    Operating
Income
 

Reported

   $ 322,131     $ 206,437     $ 115,694  

Reported as a percent of sales

     28.9     18.5     10.4

Realignment charges (a)

     14,704       1,230       13,474  

Acquisition related (c)

     761       (8,714     9,475  

Purchase accounting step-up and intangible asset amortization (d)

     8,742       (3,900     12,642  

Discrete items (b)

     14       (208     222  
  

 

 

   

 

 

   

 

 

 

Adjusted

   $  346,352     $  194,845     $  151,507  
  

 

 

   

 

 

   

 

 

 

Adjusted as a percent of sales

     31.1     17.5     13.6

Note: Amounts may not calculate due to rounding

 

(a)

Charges represent realignment costs incurred as a result of realignment programs of which $5,300 is non-cash.

 

(b)

Charge represents non-cash share-based compensation expense associated with a one-time discretionary restricted stock grant, subject to three-year cliff vesting, provided to certain employees in conjunction with the freeze of our US Qualified pension plan. 

 

(c)

Charge represents acquisition and integration-related costs associated with the MOGAS acquisition. 

 

(d)

Charge represents amortization of step-up in value of acquired inventories and acquisition related intangible assets associated with the MOGAS acquisition.

Nine Months Ended
September 30, 2024

   Gross
Profit
    Selling,
General &
Administrative
Expense
    Operating
Income
 

Reported

   $  761,338     $  424,824     $  351,146  

Reported as a percent of sales

     32.2     18.0     14.9

Realignment charges (a)

     20,837       (1,037     21,874  

Discrete items (b)(c)(d)

     1,700       (6,000     7,700  
  

 

 

   

 

 

   

 

 

 

Adjusted

   $ 783,875     $ 417,787     $ 380,720  
  

 

 

   

 

 

   

 

 

 

Adjusted as a percent of sales

     33.2     17.7     16.1

 

Nine Months Ended
September 30, 2024

   Gross
Profit
    Selling,
General &
Administrative
Expense
    Loss on
Sale of
Business
    Operating
Income
 

Reported

   $ 305,469     $ 178,816     $ 12,981     $ 113,672  

Reported as a percent of sales

     29.9     17.5     1.3     11.1

Realignment charges (a)

     (602     (1,440     (12,981     13,819  

Discrete item (b)

     800       (400     —        1,200  

Acquisition related (e)

     —        (2,794     —        2,794  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted

   $  305,667     $  174,182     $ —      $  131,485  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted as a percent of sales

     29.9     17.1     0.0     12.9

Note: Amounts may not calculate due to rounding

 

(a)

Charges represent realignment costs incurred as a result of realignment programs of which $25,100 is non-cash.

 

(b)

Charge represents a one-time $3,700 discretionary cash transition benefit provided to certain employees in conjunction with the freeze of our US Qualified pension plan.

 

(c)

Charge represents a reduction to reserves of $2,000 associated with our ongoing financial exposure in Russia that were adjusted for Non-GAAP measures when established in 2022.

 

(d)

Charge represents the $7,200 strategic acquisition of intellectual property related to certain liquefied natural gas technology.

 

(e)

Charge represents acquisition-related costs associated with the MOGAS acquisition.

 


Third Quarter and Year-to-Date 2025—Segment Results

 
(dollars in millions, comparison vs. 2024 third quarter and year-to-date, unaudited)        
     FPD     FCD  
     3rd Qtr     YTD     3rd Qtr     YTD  

Bookings

   $ 819.5       $  2,394.8       $  396.1       $  1,126.1    

- vs. prior year

     -67.1       -7.6     -93.8       -3.8     77.8       24.4     117.8       11.7

- on constant currency

     -82.8       -9.3     -99.2       -4.0     75.3       23.6     118.4       11.7

Sales

   $ 800.3       $ 2,402.4       $ 377.4       $ 1,112.9    

- vs. prior year

     18.2       2.3     38.7       1.6     24.3       6.9     91.6       9.0

- on constant currency

     6.0       0.8     36.3       1.5     21.6       6.1     90.9       8.9

Gross Profit

   $ 265.8       $ 833.5       $ 114.3       $ 322.1    

- vs. prior year

     5.0       9.5       7.3       5.5  

Gross Margin (% of sales)

     33.2       34.7       30.3       28.9  

- vs. prior year (in basis points)

     80 bps         250 bps         10 bps         (100 ) bps   

Operating Income

   $ 134.9       $ 434.1       $ 46.4       $ 115.7    

- vs. prior year

     25.6       23.4     83.0       23.6     -0.3       -0.6     2.0       1.8

- on constant currency

     22.1       20.2     80.5       22.9     -0.1       -0.2     3.1       2.7

Operating Margin (% of sales)

     16.9       18.1       12.3       10.4  

- vs. prior year (in basis points)

     290 bps         320 bps         (90 ) bps        (70 ) bps   

Adjusted Operating Income *

   $ 156.7       $ 461.8       $ 61.4       $ 151.5    

- vs. prior year

     28.6       22.3     81.1       21.3     12.1       24.4     20.0       15.2

- on constant currency

     25.0       19.5     78.7       20.7     12.2       24.8     21.1       16.0

Adj. Oper. Margin (% of sales)*

     19.6       19.2       16.3       13.6  

- vs. prior year (in basis points)

     320 bps         310 bps         230 bps         70 bps    

Backlog

   $  2,006.5           $ 896.4        

 

*

Adjusted Operating Income and Adjusted Operating Margin exclude realignment charges and other specific discrete items


CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

 

     September 30,     December 31,  
(Amounts in thousands, except par value)    2025     2024  

ASSETS

    

Current assets:

    

Cash and cash equivalents

   $ 833,847     $ 675,441  

Accounts receivable, net of allowance for expected credit losses of $89,606 and $79,059, respectively

     1,049,798       976,739  

Contract assets, net of allowance for expected credit losses of $4,915 and $3,404, respectively

     344,446       298,906  

Inventories

     847,732       837,254  

Prepaid expenses and other

     89,002       116,157  
  

 

 

   

 

 

 

Total current assets

     3,164,825       2,904,497  

Property, plant and equipment, net of accumulated depreciation of $1,219,158 and $1,142,667, respectively

     557,677       539,703  

Operating lease right-of-use assets, net

     170,075       159,400  

Goodwill

     1,343,417       1,286,295  

Deferred taxes

     185,116       221,742  

Other intangible assets, net

     177,533       188,604  

Other assets, net of allowance for expected credit losses of $66,152 and $66,081, respectively

     231,671       200,580  
  

 

 

   

 

 

 

Total assets

   $ 5,830,314     $ 5,500,821  
  

 

 

   

 

 

 

LIABILITIES AND EQUITY

    

Current liabilities:

    

Accounts payable

   $ 600,927     $ 545,310  

Accrued liabilities

     542,705       561,486  

Contract liabilities

     279,760       283,670  

Debt due within one year

     46,350       44,059  

Operating lease liabilities

     35,085       33,559  
  

 

 

   

 

 

 

Total current liabilities

     1,504,827       1,468,084  

Long-term debt due after one year

     1,435,568       1,460,132  

Operating lease liabilities

     154,148       149,838  

Retirement obligations and other liabilities

     411,337       371,055  

Shareholders’ equity:

    

Preferred shares, $1.00 par value

     —        —   

Shares authorized – 1,000, no shares issued

    

Common shares, $1.25 par value

     220,991       220,991  

Shares authorized – 305,000

    

Shares issued – 176,793 and 176,793, respectively

    

Capital in excess of par value

     496,356       502,045  

Retained earnings

     4,317,965       4,025,750  

Treasury shares, at cost – 48,817 and 45,688 shares, respectively

     (2,180,651     (2,007,869

Deferred compensation obligation

     6,526       8,172  

Accumulated other comprehensive loss

     (596,990     (741,424
  

 

 

   

 

 

 

Total Flowserve Corporation shareholders’ equity

     2,264,197       2,007,665  

Noncontrolling interests

     60,237       44,047  
  

 

 

   

 

 

 

Total equity

     2,324,434       2,051,712  
  

 

 

   

 

 

 

Total liabilities and equity

   $ 5,830,314     $ 5,500,821  
  

 

 

   

 

 

 


CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 

     Nine Months Ended
September 30,
 
(Amounts in thousands)    2025     2024  

Cash flows – Operating activities:

    

Net earnings, including noncontrolling interests

   $ 391,539     $ 217,716  

Adjustments to reconcile net earnings to net cash provided by operating activities:

     —        —   

Depreciation

     58,685       56,765  

Amortization of intangible and other assets

     14,009       6,482  

Loss on sale of business

     —        12,981  

Stock-based compensation

     25,787       24,608  

Foreign currency, asset write downs and other non-cash adjustments

     (3,326     11,580  

Change in assets and liabilities:

    

Accounts receivable, net

     (26,081     (96,402

Inventories

     26,727       2,944  

Contract assets, net

     (35,157     (23,293

Prepaid expenses and other, net

     (7,362     3,505  

Accounts payable

     31,158       24,654  

Contract liabilities

     (17,857     8,466  

Accrued liabilities

     (30,488     (33,850

Retirement obligations and other liabilities

     31,900       8,696  

Net deferred taxes

     46,524       3,108  
  

 

 

   

 

 

 

Net cash flows provided by operating activities

     506,058       227,960  
  

 

 

   

 

 

 

Cash flows – Investing activities:

    

Capital expenditures

     (45,534     (52,169

Proceeds from disposal of assets

     1,067       612  

Payments for disposition of business

     —        (2,555
  

 

 

   

 

 

 

Net cash flows (used) by investing activities

     (44,467     (54,112
  

 

 

   

 

 

 

Cash flows – Financing activities:

    

Payments on term loan

     (28,125     (45,000

Proceeds under revolving credit facility

     50,000       100,000  

Payments under revolving credit facility

     (50,000     (50,000

Proceeds under other financing arrangements

     10,562       1,001  

Payments under other financing arrangements

     (3,310     (784

Repurchases of common shares

     (197,920     (20,070

Payments related to tax withholding for stock-based compensation

     (11,584     (9,407

Payments of dividends

     (82,671     (82,848

Contingent consideration payment related to acquired business

     (15,000     —   

Other

     (2,899     (272
  

 

 

   

 

 

 

Net cash flows (used) by financing activities

     (330,947     (107,380

Effect of exchange rate changes on cash and cash equivalents

     27,762       (401
  

 

 

   

 

 

 

Net change in cash and cash equivalents

     158,406       66,067  

Cash and cash equivalents at beginning of period

     675,441       545,678  
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 833,847     $ 611,745  
  

 

 

   

 

 

 


About Flowserve:

Flowserve Corporation is one of the world’s leading providers of fluid motion and control products and services. Operating in more than 50 countries, the Company produces engineered and industrial pumps, seals and valves as well as a range of related flow management services. More information about Flowserve can be obtained by visiting the Company’s website at www.flowserve.com.

Safe Harbor Statement: This news release includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, which are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, as amended. Words or phrases such as, “may,” “should,” “expects,” “could,” “intends,” “plans,” “anticipates,” “estimates,” “believes,” “forecasts,” “predicts” or other similar expressions are intended to identify forward-looking statements, which include, without limitation, earnings forecasts, statements relating to our business strategy and statements of expectations, beliefs, future plans and strategies and anticipated developments concerning our industry, business, operations and financial performance and condition.

The forward-looking statements included in this news release are based on our current expectations, projections, estimates and assumptions. These statements are only predictions, not guarantees. Such forward-looking statements are subject to numerous risks and uncertainties that are difficult to predict. These risks and uncertainties may cause actual results to differ materially from what is forecast in such forward-looking statements, and include, without limitation, the following: global supply chain disruptions and the current inflationary environment could adversely affect the efficiency of our manufacturing and increase the cost of providing our products to customers; a portion of our bookings may not lead to completed sales, and our ability to convert bookings into revenues at acceptable profit margins; changes in global economic conditions and the potential for unexpected cancellations or delays of customer orders in our reported backlog; our dependence on our customers’ ability to make required capital investment and maintenance expenditures; if we are not able to successfully execute and realize the expected financial benefits from any restructuring and realignment initiatives, our business could be adversely affected; the substantial dependence of our sales on the success of the energy, chemical, power generation and general industries; the adverse impact of volatile raw materials prices on our products and operating margins; economic, political and other risks associated with our international operations, including military actions, trade embargoes, epidemics or pandemics and changes to tariffs or trade agreements that could affect customer markets, particularly North African, Latin American, Asian and Middle Eastern markets and global oil and gas producers, and non-compliance with U.S. export/re-export control, foreign corrupt practice laws, economic sanctions and import laws and regulations; the impact of public health emergencies, such as outbreaks of epidemics, pandemics, and contagious diseases, on our business and operations; increased aging and slower collection of receivables, particularly in Latin America and other emerging markets; potential adverse effects resulting from the implementation of new tariffs and related retaliatory actions and changes to or uncertainties related to tariffs and trade agreements; our exposure to fluctuations in foreign currency exchange rates, including in hyperinflationary countries such as Argentina; potential adverse consequences resulting from litigation to which we are a party, such as litigation involving asbestos-containing material claims; expectations regarding acquisitions and the integration of acquired businesses; the potential adverse impact of an impairment in the carrying value of goodwill or other intangible assets; our dependence upon third-party suppliers whose failure to perform timely could adversely affect our business operations; the highly competitive nature of the markets in which we operate; if we are not able to maintain our competitive position by successfully developing and introducing new products and integrate new technologies, including artificial intelligence and machine learning; environmental compliance costs and liabilities; potential work stoppages and other labor matters; access to public and private sources of debt financing; our inability to protect our intellectual property in the United States, as well as in foreign countries; obligations under our defined benefit pension plans; our internal control over financial reporting may not prevent or detect misstatements because of its inherent limitations, including the possibility of human error, the circumvention or overriding of controls, or fraud; the recording of increased deferred tax asset valuation allowances in the future or the impact of tax law changes on such deferred tax assets could affect our operating results; our information technology infrastructure could be subject to service interruptions, data corruption, cyber-based attacks or network security breaches, which could disrupt our business operations and result in the loss of critical and confidential information; ineffective internal controls could impact the accuracy and timely reporting of our business and financial results; and other factors described from time to time in our filings with the Securities and Exchange Commission.

All forward-looking statements included in this news release are based on information available to us on the date hereof, and we assume no obligation to update any forward-looking statement.

The Company reports its financial results in accordance with U.S. generally accepted accounting principles (GAAP). However, management believes that non-GAAP financial measures which exclude certain non-recurring items present additional useful comparisons between current results and results in prior operating periods, providing investors with a clearer view of the underlying trends of the business. Management also uses these non-GAAP financial measures in making financial, operating, planning and compensation decisions and in evaluating the Company’s performance. Non-GAAP financial measures, which may be inconsistent with similarly captioned measures presented by other companies, should be viewed in addition to, and not as a substitute for, the Company’s reported results prepared in accordance with GAAP.

 


Flowserve Contacts

 

Investor Contacts:   

Brian Ezzell, Vice President, Investor Relations, Treasurer & Corporate Finance

   (469) 420-3222

Olivia Webb, Director, Investor Relations

   (469) 420-3223

Media Contact: media@flowserve.com

###

 

16